investorscraft@gmail.com

Intrinsic ValueGuangdong Investment Limited (0270.HK)

Previous CloseHK$7.38
Intrinsic Value
Upside potential
Previous Close
HK$7.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Guangdong Investment Limited operates as a diversified conglomerate with a strategic focus on essential infrastructure and services across Greater China. The company's core revenue streams derive from regulated water distribution and sewage treatment operations, representing a stable utility backbone supplemented by property investment and development activities. Its diversified portfolio includes department store operations, coal-fired power generation, toll road management, and hotel operations, creating a multifaceted business model that leverages regional economic development. As a subsidiary of GDH Limited, the company maintains strong government connections and enjoys preferential access to infrastructure projects in Guangdong province and beyond. This positioning allows it to capitalize on urbanization trends and environmental infrastructure demands while maintaining defensive characteristics through its utility operations. The company's extensive hotel management portfolio and property holdings provide additional revenue diversification beyond its core regulated assets.

Revenue Profitability And Efficiency

The company generated HKD 18.5 billion in revenue with net income of HKD 3.14 billion, demonstrating solid profitability margins. Operating cash flow of HKD 11.1 billion significantly exceeded net income, indicating strong cash conversion from its diverse business operations. The capital-intensive nature of its infrastructure assets is reflected in its financial performance, with utility operations providing stable cash flows while property development contributes variable earnings.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.63 reflects the company's earnings capacity across its diversified portfolio. The substantial operating cash flow generation relative to net income underscores the quality of earnings, particularly from its regulated water and infrastructure segments. The company's capital allocation strategy balances investment in growth projects with returns to shareholders, as evidenced by its dividend distributions.

Balance Sheet And Financial Health

With HKD 12.2 billion in cash and equivalents against HKD 24.7 billion in total debt, the company maintains adequate liquidity but carries significant leverage. The debt level reflects the capital-intensive nature of its infrastructure investments, particularly in water treatment facilities and property development projects. The stable cash flows from utility operations provide debt service capability, supporting financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns with a dividend per share of HKD 0.3124. Growth is driven by regional infrastructure development in Greater China, particularly water treatment expansion and property development opportunities. The diversified business model allows for multiple growth vectors while maintaining defensive characteristics through essential service provision.

Valuation And Market Expectations

With a market capitalization of HKD 48.7 billion and a beta of 0.69, the market prices the company as a relatively stable, defensive investment. The valuation reflects expectations for steady cash flows from regulated utilities balanced against growth potential from property development and infrastructure expansion projects in developing regions.

Strategic Advantages And Outlook

The company benefits from strategic positioning in essential services with strong government relationships and regional focus. Its diversified model provides resilience while offering exposure to China's infrastructure development theme. The outlook remains positive given ongoing urbanization and environmental infrastructure needs, though subject to regulatory developments and regional economic conditions.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount